Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2019-05-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 31-May-2019  [#1]
Profit Trend QoQ -     111.33%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 23,896 0 39,732 39,484 35,752 19,396 16,300 6.14%
  YoY % 0.00% 0.00% 0.63% 10.44% 84.33% 18.99% -
  Horiz. % 146.60% 0.00% 243.75% 242.23% 219.34% 118.99% 100.00%
PBT 3,700 0 -16,412 -16,832 -14,564 -15,184 -10,656 -
  YoY % 0.00% 0.00% 2.50% -15.57% 4.08% -42.49% -
  Horiz. % -34.72% -0.00% 154.02% 157.96% 136.67% 142.49% 100.00%
Tax 0 0 -32 -612 0 -12 0 -
  YoY % 0.00% 0.00% 94.77% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 266.67% 5,100.00% -0.00% 100.00% -
NP 3,700 0 -16,444 -17,444 -14,564 -15,196 -10,656 -
  YoY % 0.00% 0.00% 5.73% -19.77% 4.16% -42.61% -
  Horiz. % -34.72% -0.00% 154.32% 163.70% 136.67% 142.61% 100.00%
NP to SH 4,316 0 -18,856 -16,640 -13,536 -15,148 -10,572 -
  YoY % 0.00% 0.00% -13.32% -22.93% 10.64% -43.28% -
  Horiz. % -40.82% -0.00% 178.36% 157.40% 128.04% 143.28% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,196 0 56,176 56,928 50,316 34,592 26,956 -4.40%
  YoY % 0.00% 0.00% -1.32% 13.14% 45.46% 28.33% -
  Horiz. % 74.92% 0.00% 208.40% 211.19% 186.66% 128.33% 100.00%
Net Worth 74,923 - 103,565 95,934 60,758 52,132 12,257 32.60%
  YoY % 0.00% 0.00% 7.95% 57.90% 16.55% 325.32% -
  Horiz. % 611.25% 0.00% 844.92% 782.67% 495.69% 425.32% 100.00%
Dividend
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,923 - 103,565 95,934 60,758 52,132 12,257 32.60%
  YoY % 0.00% 0.00% 7.95% 57.90% 16.55% 325.32% -
  Horiz. % 611.25% 0.00% 844.92% 782.67% 495.69% 425.32% 100.00%
NOSH 1,101,813 995,730 790,576 848,979 769,090 491,818 383,043 17.90%
  YoY % 10.65% 25.95% -6.88% 10.39% 56.38% 28.40% -
  Horiz. % 287.65% 259.95% 206.39% 221.64% 200.78% 128.40% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.48 % - % -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -
  YoY % 0.00% 0.00% 6.32% -8.44% 48.00% -19.86% -
  Horiz. % -23.68% 0.00% 63.32% 67.58% 62.32% 119.86% 100.00%
ROE 5.76 % - % -18.21 % -17.35 % -22.28 % -29.06 % -86.25 % -
  YoY % 0.00% 0.00% -4.96% 22.13% 23.33% 66.31% -
  Horiz. % -6.68% 0.00% 21.11% 20.12% 25.83% 33.69% 100.00%
Per Share
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.17 - 5.03 4.65 4.65 3.94 4.26 -9.98%
  YoY % 0.00% 0.00% 8.17% 0.00% 18.02% -7.51% -
  Horiz. % 50.94% 0.00% 118.08% 109.15% 109.15% 92.49% 100.00%
EPS 0.40 0.00 -2.08 -1.96 -1.76 -3.08 -2.76 -
  YoY % 0.00% 0.00% -6.12% -11.36% 42.86% -11.59% -
  Horiz. % -14.49% -0.00% 75.36% 71.01% 63.77% 111.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0680 - 0.1310 0.1130 0.0790 0.1060 0.0320 12.47%
  YoY % 0.00% 0.00% 15.93% 43.04% -25.47% 231.25% -
  Horiz. % 212.50% 0.00% 409.37% 353.12% 246.88% 331.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,697,934
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.41 - 2.34 2.33 2.11 1.14 0.96 6.17%
  YoY % 0.00% 0.00% 0.43% 10.43% 85.09% 18.75% -
  Horiz. % 146.88% 0.00% 243.75% 242.71% 219.79% 118.75% 100.00%
EPS 0.25 0.00 -1.11 -0.98 -0.80 -0.89 -0.62 -
  YoY % 0.00% 0.00% -13.27% -22.50% 10.11% -43.55% -
  Horiz. % -40.32% -0.00% 179.03% 158.06% 129.03% 143.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0441 - 0.0610 0.0565 0.0358 0.0307 0.0072 32.64%
  YoY % 0.00% 0.00% 7.96% 57.82% 16.61% 326.39% -
  Horiz. % 612.50% 0.00% 847.22% 784.72% 497.22% 426.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0300 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 -
P/RPS 1.38 0.00 3.88 6.77 5.27 4.06 2.11 -6.40%
  YoY % 0.00% 0.00% -42.69% 28.46% 29.80% 92.42% -
  Horiz. % 65.40% 0.00% 183.89% 320.85% 249.76% 192.42% 100.00%
P/EPS 7.66 0.00 -8.18 -16.07 -13.92 -5.19 -3.26 -
  YoY % 0.00% 0.00% 49.10% -15.45% -168.21% -59.20% -
  Horiz. % -234.97% -0.00% 250.92% 492.94% 426.99% 159.20% 100.00%
EY 13.06 0.00 -12.23 -6.22 -7.18 -19.25 -30.67 -
  YoY % 0.00% 0.00% -96.62% 13.37% 62.70% 37.24% -
  Horiz. % -42.58% -0.00% 39.88% 20.28% 23.41% 62.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.00 1.49 2.79 3.10 1.51 2.81 -25.10%
  YoY % 0.00% 0.00% -46.59% -10.00% 105.30% -46.26% -
  Horiz. % 15.66% 0.00% 53.02% 99.29% 110.32% 53.74% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/07/19 - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 -
Price 0.0350 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 -
P/RPS 1.61 0.00 3.68 6.45 7.53 7.23 2.11 -4.13%
  YoY % 0.00% 0.00% -42.95% -14.34% 4.15% 242.65% -
  Horiz. % 76.30% 0.00% 174.41% 305.69% 356.87% 342.65% 100.00%
P/EPS 8.94 0.00 -7.76 -15.31 -19.89 -9.25 -3.26 -
  YoY % 0.00% 0.00% 49.31% 23.03% -115.03% -183.74% -
  Horiz. % -274.23% -0.00% 238.04% 469.63% 610.12% 283.74% 100.00%
EY 11.19 0.00 -12.89 -6.53 -5.03 -10.81 -30.67 -
  YoY % 0.00% 0.00% -97.40% -29.82% 53.47% 64.75% -
  Horiz. % -36.49% -0.00% 42.03% 21.29% 16.40% 35.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.00 1.41 2.65 4.43 2.69 2.81 -23.35%
  YoY % 0.00% 0.00% -46.79% -40.18% 64.68% -4.27% -
  Horiz. % 18.15% 0.00% 50.18% 94.31% 157.65% 95.73% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

359  436  435  1057 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.79+0.03 
 MINETEC 0.145+0.02 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers